[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 70.3%
YoY- -65.7%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,909 19,571 75,353 62,174 36,015 15,511 86,278 -32.36%
PBT 1,449 1,006 821 3,558 2,093 679 9,535 -71.42%
Tax -1,392 -638 -2,885 -106 -66 -26 -2,292 -28.21%
NP 57 368 -2,064 3,452 2,027 653 7,243 -96.00%
-
NP to SH 57 368 -2,064 3,452 2,027 653 7,243 -96.00%
-
Tax Rate 96.07% 63.42% 351.40% 2.98% 3.15% 3.83% 24.04% -
Total Cost 47,852 19,203 77,417 58,722 33,988 14,858 79,035 -28.36%
-
Net Worth 116,588 118,147 117,050 138,851 135,770 134,441 72,429 37.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 116,588 118,147 117,050 138,851 135,770 134,441 72,429 37.23%
NOSH 194,313 193,684 191,886 192,849 191,226 192,058 103,471 52.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.12% 1.88% -2.74% 5.55% 5.63% 4.21% 8.39% -
ROE 0.05% 0.31% -1.76% 2.49% 1.49% 0.49% 10.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.66 10.10 39.27 32.24 18.83 8.08 83.38 -55.51%
EPS 0.03 0.19 -1.08 1.79 1.06 0.34 7.00 -97.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.61 0.72 0.71 0.70 0.70 -9.74%
Adjusted Per Share Value based on latest NOSH - 192,567
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.49 8.78 33.80 27.89 16.16 6.96 38.70 -32.36%
EPS 0.03 0.17 -0.93 1.55 0.91 0.29 3.25 -95.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.523 0.53 0.5251 0.6229 0.6091 0.6031 0.3249 37.23%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.32 1.88 1.58 1.34 1.23 1.20 1.57 -
P/RPS 13.47 18.61 4.02 4.16 6.53 14.86 1.88 270.32%
P/EPS 11,317.92 989.47 -146.89 74.86 116.04 352.94 22.43 6166.64%
EY 0.01 0.10 -0.68 1.34 0.86 0.28 4.46 -98.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.53 3.08 2.59 1.86 1.73 1.71 2.24 82.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/12/03 29/08/03 30/05/03 26/02/03 28/11/02 30/08/02 -
Price 3.04 3.04 1.47 1.37 1.36 1.25 1.45 -
P/RPS 12.33 30.09 3.74 4.25 7.22 15.48 1.74 267.61%
P/EPS 10,363.40 1,600.00 -136.66 76.54 128.30 367.65 20.71 6132.05%
EY 0.01 0.06 -0.73 1.31 0.78 0.27 4.83 -98.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 4.98 2.41 1.90 1.92 1.79 2.07 81.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment